SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Adithya Automotive Applications Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Auto Ancillary | Small Cap | Adithya Automotive Share Price

BSE Share Price
Not Listed

Adithya Automotive Applications Ltd

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Auto Ancillary | Small Cap | Adithya Automotive Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹98 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
43
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-0.89%
Return on Capital Employed (ROCE)
1.38%
Return on Assets (ROA)
-0.52%
Operating Profit Margin
1.7%
Net Profit Margin
-0.16%
Gross Profit Margin
1.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-26.49%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-73.1%
Net Profit Growth (1 Year)
-
-104.24%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹9 Cr.
Equity
₹0 Cr.
Face Value
-
All Time Low / High
- / -

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 45.2%57%29.8%25.2%-1.7%3.7%10.4%18.8%28.7%1.4%-

Growth Parameters

Sales 951169812554.658.796.415420014798
Sales YoY Gr.-21.9%-15.4%27.9%-56.4%7.5%64.1%60%29.9%-26.5%-
Adj EPS 5.26.23.33.3-1.10.31.42.95.2-0.20
YoY Gr.-19.8%-46.7%0%-133.4%NA380%102.8%76.4%-104.3%-
BVPS (₹) 12.111.815.118.417.417.719.22225.924.20
Adj Net
Profit
5.46.53.53.5-1.20.31.53.15.4-0.2NAN
Cash Flow from Ops. 6.89.16.660.44.10.29.9-3.82.5-
Debt/CF from Ops. 0.90.60.407.20.37.40.1-0.13.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 5%21.9%15.2%-26.5%
Adj EPS -170.4%NA-153.5%-104.3%
BVPS8%6.8%8.1%-6.7%
Share Price - - - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
41.951.724.419.6-6.11.77.814.221.5-0.90
Op. Profit
Mgn %
1110.57.25.41.94.23.73.94.51.7NAN
Net Profit
Mgn %
5.75.63.52.8-2.10.51.622.7-0.2NAN
Debt to
Equity
0.50.40.200.20.10.1000.3-
Working Cap
Days
554870427376623634640
Cash Conv.
Cycle
352013188141315260

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales95115.8398125.3254.6158.7296.35154.20200.26147.21
Operating Expenses + 84.57103.6690.94118.6253.5656.2792.78148.26191.20144.76
Manufacturing Costs10.1511.5210.375.983.136.239.2813.9317.4915.91
Material Costs69.3386.3574.4197.1540.8644.9077.08127.33165.60118.01
Employee Cost 2.893.173.444.113.712.803.073.814.296.36
Other Costs 2.202.632.7211.385.862.343.363.193.814.48
Operating Profit 10.4312.177.066.701.042.453.565.949.072.44
Operating Profit Margin (%) 11.0%10.5%7.2%5.3%1.9%4.2%3.7%3.9%4.5%1.7%
Other Income + 0.0500.100.080.200.020.210.030.100.21
Exceptional Items 0000000000
Interest 0.400.340.270.120.470.310.350.170.210.57
Depreciation 1.961.791.8321.581.711.641.721.792.23
Profit Before Tax 8.1210.045.064.65-0.810.451.794.087.18-0.15
Tax 2.713.561.611.240.350.140.301.061.760.08
Profit After Tax 5.416.483.453.42-1.160.311.493.025.42-0.23
PAT Margin (%) 5.7%5.6%3.5%2.7%-2.1%0.5%1.5%2.0%2.7%-0.2%
Adjusted EPS (₹)5.26.23.33.3-1.10.31.42.95.2-0.2
Dividend Payout Ratio (%)116.40%86.40%0%0%0%0%0%46.40%19.40%0%

Valuation of Adithya Automotive - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 12.6812.3815.8919.3418.2718.6120.1123.1227.2025.39
Share Capital 77777777710.50
Reserves 5.685.388.8912.3411.2711.6113.1116.1220.2014.89
Debt +6.3452.480.113.081.160.760.370.377.83
Long Term Debt0000.110.081.160.760.3702.04
Short Term Debt6.3452.48030000.375.80
Minority Interest0000000000
Trade Payables9.6611.958.935.553.259.628.666.208.4910.40
Others Liabilities 3.346.983.602.232.763.482.774.813.676.67
Total Liabilities 32.0136.3130.9127.2227.3632.8832.3034.5039.7350.29

Fixed Assets

Net Fixed Assets +13.3212.0310.869.8616.6716.2314.2613.8412.6816.19
Gross Block15.2815.7816.4417.3025.6026.9526.1627.1127.7233.46
Accumulated Depreciation1.963.755.587.448.9310.7211.9013.2615.0417.27
CWIP 00.1600.540.840.980.030.0307.63
Investments 0000000000
Inventories4.383.185.647.574.246.719.668.4812.4416.01
Trade Receivables13.8616.8410.402.151.193.886.422.198.802.82
Cash Equivalents 00.233.504.650.061.030.188.211.830.01
Others Assets 0.463.880.502.464.354.041.751.753.987.65
Total Assets 32.0136.3130.9127.2227.3632.8832.3034.5039.7350.29

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 6.799.106.556.010.444.080.169.88-3.802.45
PBT 8.1210.045.064.65-0.810.451.794.087.18-0.15
Adjustment 2.292.102.052.081.992.022.722.012.032.66
Changes in Working Capital -0.80.821.610.99-0.11.49-4.614.93-10.71.86
Tax Paid -2.81-3.86-2.17-1.71-0.640.120.26-1.14-2.30-1.92
Cash Flow From Investing Activity + -0.24-0.50-0.51-2.42-7.51-0.85-0.57-1.28-0.58-9.17
Capex -0.26-0.50-0.54-2.50-7.56-0.85-0.57-1.28-0.58-9.17
Net Investments 0000000000
Others 0.0100.030.080.0400000
Cash Flow From Financing Activity + -7.17-8.38-2.77-2.442.49-2.27-0.44-0.57-24.89
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000-2.3401.09-0.03-0.40-0.39-0.37
Interest Paid -0.35-0.30-0.25-0.110-0.23-0.30-0.17-0.21-0.30
Dividend Paid -7.58-6.74000000-1.40-1.58
Others 0.76-1.34-2.5202.49-3.13-0.10-007.13
Net Cash Flow -0.630.233.271.15-4.580.96-0.858.03-6.38-1.82

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)41.8951.724.3919.4-6.171.677.6813.9821.52-0.89
ROCE (%)45.1657.0129.8325.24-1.653.6910.418.828.71.38
Asset Turnover Ratio3.714.753.144.3121.952.964.625.43.27
PAT to CFO Conversion(x)1.261.41.91.76N/A13.160.113.27-0.7N/A
Working Capital Days
Receivable Days34.4034.504718.3011.2015.8019.5010.201014.40
Inventory Days9.708.5015.2019.2039.5034.103121.5019.1035.30
Payable Days49.4045.7051.2027.2039.3052.3043.3021.3016.2029.20

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Adithya Automotive Applications Ltd FAQs

The current trading price of Adithya Automotive on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Adithya Automotive stood at ₹0.00 Cr

The latest P/E ratio of Adithya Automotive as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Adithya Automotive as of 31-Dec-1969 is 0.00.

The 52-week high of Adithya Automotive is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Adithya Automotive is ₹98.00 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Adithya Automotive Applications Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×